| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
146.36 M |
131.28 M |
110.18 M |
66.66 M |
37.02 M |
| Depreciation & Depletion |
138.43 M |
124.37 M |
102.05 M |
66.66 M |
37.02 M |
| Amortization of Intangible Assets |
7.93 M |
6.90 M |
8.12 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
78.42 M |
42.93 M |
36.33 M |
13.47 M |
| Deferred Income Taxes |
0.00 |
78.42 M |
42.93 M |
36.33 M |
13.47 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
44.01 M |
19.95 M |
82.14 M |
50.95 M |
30.60 M |
| Funds from Operations |
563.12 M |
426.36 M |
347.48 M |
210.18 M |
133.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-13.88 M |
76.36 M |
76.02 M |
81.24 M |
12.69 M |
| Incline (Decline) in Receivables |
-2.90 M |
-21.75 M |
2.87 M |
-10.00 M |
-267,000.00 |
| Incline (Decline) in Inventories |
-209.44 M |
-177.52 M |
-118.42 M |
-91.36 M |
-10.58 M |
| Incline (Decline) in Accounts Payable |
163.87 M |
173.67 M |
197.31 M |
148.05 M |
17.87 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
34.59 M |
101.96 M |
-5.73 M |
34.54 M |
5.66 M |
| Net Cash Flow/Operating Activities |
549.24 M |
502.72 M |
423.50 M |
291.42 M |
145.99 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
825,000.00 |
| Net Assets from Acquisitions |
630.71 M |
-1.06 M |
0.00 |
886.12 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
11.30 M |
0.00 |
62,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
19.30 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
813.90 M |
174.51 M |
125.94 M |
996.81 M |
99.19 M |
| Proceeds from Stock Options |
28.95 M |
64.88 M |
33.86 M |
20.80 M |
9.47 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
126.78 M |
| Long Term Borrowings |
425.00 M |
0.00 |
0.00 |
941.47 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
455.00 M |
282.17 M |
121.61 M |
13.13 M |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
34.17 M |
93.32 M |
43.71 M |
0.00 |
74.02 M |
| Other Uses - Financing |
23.70 M |
85.45 M |
41.10 M |
-13.47 M |
36.52 M |
| Net Cash Flow - Financing |
22.65 M |
-131.84 M |
-46.66 M |
935.68 M |
-80.78 M |
| Effect of Exchange rate on Cash |
-37.26 M |
8.63 M |
-103,000.00 |
318,000.00 |
73,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |